Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.8% first-year return on $214k initial cash invested.
-15.8%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$4,544
Rent
-$2,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $7,359 expenses = $2,815 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,544
Total Expenses
$7,359
Mortgage P&I
102%
$4,615
Property Taxes
5%
$221
Home Insurance
8%
$341
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136